[PETGAS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PETGAS] PETRONAS GAS BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 137.61%
YoY- 104.87%
Quarter Report
Latest QR
Upcoming QR
PETGAS's Result
PETGAS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 910,443 3,576,771 2,667,765 1,802,165 914,802 2,765,124 1,843,877 -37.50%
PBT 485,889 1,851,286 1,442,585 1,024,959 446,762 1,432,991 968,386 -36.83%
Tax -125,462 -446,409 -332,601 -232,637 -113,306 -352,198 -231,572 -33.51%
NP 360,427 1,404,877 1,109,984 792,322 333,456 1,080,793 736,814 -37.88%
-
NP to SH 360,438 1,405,049 1,109,984 792,322 333,456 1,081,014 736,919 -37.89%
-
Tax Rate 25.82% 24.11% 23.06% 22.70% 25.36% 24.58% 23.91% -
Total Cost 550,016 2,171,894 1,557,781 1,009,843 581,346 1,684,331 1,107,063 -37.24%
-
Net Worth 9,529,968 9,167,465 8,875,800 8,855,023 8,890,838 8,557,422 8,510,582 7.82%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 989,366 - 296,809 - 791,492 296,825 -
Div Payout % - 70.42% - 37.46% - 73.22% 40.28% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 9,529,968 9,167,465 8,875,800 8,855,023 8,890,838 8,557,422 8,510,582 7.82%
NOSH 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,732 1,978,837 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 39.59% 39.28% 41.61% 43.97% 36.45% 39.09% 39.96% -
ROE 3.78% 15.33% 12.51% 8.95% 3.75% 12.63% 8.66% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.01 180.76 134.82 91.08 46.23 139.74 93.18 -37.50%
EPS 18.22 71.01 56.10 40.04 16.85 54.63 37.24 -37.88%
DPS 0.00 50.00 0.00 15.00 0.00 40.00 15.00 -
NAPS 4.8162 4.633 4.4856 4.4751 4.4932 4.3247 4.3008 7.83%
Adjusted Per Share Value based on latest NOSH - 1,978,732
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.01 180.77 134.83 91.08 46.23 139.75 93.19 -37.50%
EPS 18.22 71.01 56.10 40.04 16.85 54.63 37.24 -37.88%
DPS 0.00 50.00 0.00 15.00 0.00 40.00 15.00 -
NAPS 4.8164 4.6332 4.4858 4.4753 4.4934 4.3249 4.3012 7.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 19.00 19.52 19.00 18.00 16.84 15.20 12.98 -
P/RPS 41.29 10.80 14.09 19.76 36.43 10.88 13.93 106.20%
P/EPS 104.31 27.49 33.87 44.95 99.93 27.82 34.85 107.55%
EY 0.96 3.64 2.95 2.22 1.00 3.59 2.87 -51.78%
DY 0.00 2.56 0.00 0.83 0.00 2.63 1.16 -
P/NAPS 3.95 4.21 4.24 4.02 3.75 3.51 3.02 19.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 10/05/13 21/02/13 23/11/12 15/08/12 09/05/12 22/02/12 24/11/11 -
Price 20.40 18.22 18.90 19.92 16.98 16.50 13.26 -
P/RPS 44.34 10.08 14.02 21.87 36.73 11.81 14.23 113.18%
P/EPS 111.99 25.66 33.69 49.75 100.76 30.20 35.61 114.50%
EY 0.89 3.90 2.97 2.01 0.99 3.31 2.81 -53.50%
DY 0.00 2.74 0.00 0.75 0.00 2.42 1.13 -
P/NAPS 4.24 3.93 4.21 4.45 3.78 3.82 3.08 23.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment